(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 136.52%968.44M | 136.52%968.44M | 71.65%836.6M | 569.88%395.9M | 658.60%1.06B | 28.53%409.45M | 28.53%409.45M | 831.93%487.4M | 9.85%59.1M | 238.41%140.1M |
-Cash and cash equivalents | 135.56%964.04M | 135.56%964.04M | 70.81%832.2M | 623.40%395.7M | 682.47%1.06B | 28.47%409.25M | 28.47%409.25M | 915.00%487.2M | 1.67%54.7M | 228.02%135.8M |
-Short-term investments | 2,100.00%4.4M | 2,100.00%4.4M | 2,100.00%4.4M | -95.45%200K | -95.35%200K | --200K | --200K | -95.35%200K | --4.4M | --4.3M |
-Accounts receivable | 0.38%972M | 0.38%972M | 0.72%991.1M | 60.32%1.15B | 22.40%1.02B | -27.38%968.3M | -27.38%968.3M | 77.87%984M | 90.18%714.9M | 142.81%832.1M |
-Other receivables | -38.10%357.4M | -38.10%357.4M | -74.15%427.6M | -70.71%375M | -67.95%353.2M | --577.4M | --577.4M | 443.64%1.65B | 458.84%1.28B | 576.97%1.1B |
Inventory | -34.31%80.8M | -34.31%80.8M | -29.04%108.5M | -19.72%69.6M | 62.58%75.6M | 145.51%123M | 145.51%123M | 106.34%152.9M | 32.77%86.7M | 18.93%46.5M |
Other current assets | -122.64%-36K | -122.64%-36K | ---- | ---- | ---- | --159K | --159K | ---- | ---- | ---- |
Total current assets | -8.23%3.59B | -8.23%3.59B | -56.80%3.48B | -45.20%3.32B | -10.95%4.38B | 6.46%3.91B | 6.46%3.91B | 202.07%8.04B | 349.29%6.06B | 510.06%4.91B |
Non current assets | ||||||||||
Net PPE | 7.02%12.87B | 7.02%12.87B | 8.13%12.68B | 7.79%12.07B | 8.82%12.01B | 11.57%12.02B | 11.57%12.02B | 12.84%11.72B | 8.63%11.2B | 15.96%11.04B |
-Gross PPE | 5.23%23.83B | 5.23%23.83B | 8.13%12.68B | 7.79%12.07B | 8.82%12.01B | 8.64%22.64B | 8.64%22.64B | 12.84%11.72B | 8.63%11.2B | 15.96%11.04B |
-Accumulated depreciation | -3.21%-10.96B | -3.21%-10.96B | ---- | ---- | ---- | -5.50%-10.62B | -5.50%-10.62B | ---- | ---- | ---- |
Goodwill and other intangible assets | -19.65%1B | -19.65%1B | 27.19%1.24B | 60.83%1.26B | 56.44%1.25B | 57.83%1.24B | 57.83%1.24B | 31.85%972.9M | 11.98%780.4M | 19.38%797M |
-Goodwill | -10.19%634.5M | -10.19%634.5M | ---- | ---- | ---- | 5.86%706.5M | 5.86%706.5M | ---- | ---- | ---- |
-Other intangible assets | -32.06%365.7M | -32.06%365.7M | ---- | ---- | ---- | 343.78%538.3M | 343.78%538.3M | ---- | ---- | ---- |
Financial assets | -8.29%401.08M | -8.29%401.08M | 624.30%286.1M | 646.50%319.5M | 931.90%456.1M | -26.56%437.34M | -26.56%437.34M | -45.06%39.5M | -40.39%42.8M | -38.01%44.2M |
Other non current assets | -10.34%-128K | -10.34%-128K | -200.00%-100K | ---- | ---- | -100.06%-116K | -100.06%-116K | 100.39%100K | ---- | ---- |
Total non current assets | 4.27%15.9B | 4.27%15.9B | 3.33%15.72B | 9.17%15.17B | 15.83%15.17B | 12.04%15.24B | 12.04%15.24B | 21.92%15.21B | 12.82%13.9B | 15.08%13.09B |
Total assets | 1.72%19.49B | 1.72%19.49B | -16.96%19.3B | -7.23%18.49B | 8.52%19.54B | 10.85%19.16B | 10.85%19.16B | 53.48%23.24B | 45.85%19.94B | 47.81%18.01B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 12.48%979.2M | 12.48%979.2M | 21.54%1.04B | 31.96%1.04B | 53.24%954.4M | -9.20%870.57M | -9.20%870.57M | 81.77%852.7M | 55.13%787.6M | 46.71%622.8M |
-accounts payable | -20.67%327.4M | -20.67%327.4M | -5.93%368M | -11.57%286.6M | 20.11%358.9M | -43.96%412.7M | -43.96%412.7M | 56.61%391.2M | 53.97%324.1M | 59.02%298.8M |
-Total tax payable | 42.35%651.8M | 42.35%651.8M | 44.83%668.4M | 62.39%752.7M | 83.80%595.5M | 105.89%457.87M | 105.89%457.87M | 110.44%461.5M | 55.96%463.5M | 36.94%324M |
Current provisions | ---- | ---- | -2.11%46.4M | 10.14%45.6M | 3.51%50.2M | ---- | ---- | 36.60%47.4M | 26.99%41.4M | 38.18%48.5M |
Current debt and capital lease obligation | -35.82%718.4M | -35.82%718.4M | 36.05%11.7M | -17.44%7.1M | 25.29%10.9M | -23.45%1.12B | -23.45%1.12B | -98.12%8.6M | -35.82%8.6M | -51.12%8.7M |
-Current debt | -36.33%705.8M | -36.33%705.8M | ---- | ---- | ---- | -24.19%1.11B | -24.19%1.11B | ---- | ---- | ---- |
-Current capital lease obligation | 16.67%12.6M | 16.67%12.6M | 36.05%11.7M | -17.44%7.1M | 25.29%10.9M | --10.8M | --10.8M | 7.50%8.6M | -35.82%8.6M | -51.12%8.7M |
Other current liabilities | 52.75%935.28M | 52.75%935.28M | 63.56%647.2M | 116.80%778.3M | 64.30%695.5M | 1,133,790.74%612.3M | 1,133,790.74%612.3M | 6.63%395.7M | 29.70%359M | 55.40%423.3M |
Current liabilities | -23.74%3.16B | -23.74%3.16B | -77.59%2.97B | -72.80%2.78B | -57.63%3.27B | -28.27%4.15B | -28.27%4.15B | 229.76%13.24B | 378.89%10.21B | 553.67%7.72B |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | -5.46%644.7M | -6.52%645.3M | -25.52%616.9M | ---- | ---- | -22.25%681.9M | -21.77%690.3M | -6.08%828.3M |
Long term debt and capital lease obligation | -38.40%1.69B | -38.40%1.69B | 49.03%138.3M | 35.88%126.5M | 34.62%125.6M | 54.76%2.74B | 54.76%2.74B | -95.15%92.8M | 15.08%93.1M | 22.28%93.3M |
-Long term debt | -41.08%1.54B | -41.08%1.54B | ---- | ---- | ---- | 55.18%2.62B | 55.18%2.62B | ---- | ---- | ---- |
-Long term capital lease obligation | 17.30%147.8M | 17.30%147.8M | 49.03%138.3M | 35.88%126.5M | 34.62%125.6M | 46.51%126M | 46.51%126M | 14.00%92.8M | 15.08%93.1M | 22.28%93.3M |
Non current accrued expenses | -8.63%566M | -8.63%566M | ---- | ---- | ---- | --619.49M | --619.49M | ---- | ---- | ---- |
Derivative product liabilities | -93.50%73.56M | -93.50%73.56M | --100.3M | --211.2M | --347.4M | 54.00%1.13B | 54.00%1.13B | ---- | ---- | ---- |
Other non current liabilities | 10.00%1.34B | 10.00%1.34B | 15.12%1.4B | 14.93%1.32B | 8.21%1.27B | 4.55%1.22B | 4.55%1.22B | 8.79%1.21B | 6.10%1.14B | 8.49%1.18B |
Total non current liabilities | -23.70%5.1B | -23.70%5.1B | 18.77%5.89B | 43.28%6.3B | 50.20%6.3B | 30.14%6.69B | 30.14%6.69B | 10.47%4.96B | -5.28%4.39B | 4.03%4.2B |
Total liabilities | -23.72%8.26B | -23.72%8.26B | -51.32%8.86B | -37.88%9.07B | -19.65%9.57B | -0.78%10.83B | -0.78%10.83B | 113.98%18.21B | 115.70%14.61B | 128.46%11.91B |
Shareholders'equity | ||||||||||
Share capital | 0.00%347.42M | 0.00%347.42M | 0.00%347.4M | 0.00%347.4M | 0.00%347.4M | 0.00%347.42M | 0.00%347.42M | 0.00%347.4M | 0.00%347.4M | 0.00%347.4M |
-common stock | 0.00%347.42M | 0.00%347.42M | 0.00%347.4M | 0.00%347.4M | 0.00%347.4M | 0.00%347.42M | 0.00%347.42M | 0.00%347.4M | 0.00%347.4M | 0.00%347.4M |
Retained earnings | 13.93%8.32B | 13.93%8.32B | 20.80%8.04B | 14.67%7.34B | 21.17%7.84B | 23.03%7.31B | 23.03%7.31B | 17.70%6.65B | 18.83%6.4B | 18.21%6.47B |
Total stockholders'equity | 37.01%9.97B | 37.01%9.97B | 128.86%9.25B | 90.27%8.37B | 71.44%8.81B | 33.22%7.28B | 33.22%7.28B | -28.75%4.04B | -26.47%4.4B | -17.50%5.14B |
Noncontrolling interests | 19.56%1.25B | 19.56%1.25B | 19.80%1.19B | 12.77%1.05B | 21.46%1.16B | 16.17%1.05B | 16.17%1.05B | 2.96%990M | 1.81%929.2M | 29.01%954.7M |
Total equity | 34.82%11.22B | 34.82%11.22B | 107.39%10.43B | 76.76%9.42B | 63.61%9.97B | 30.80%8.32B | 30.80%8.32B | -24.15%5.03B | -22.73%5.33B | -12.56%6.09B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data